Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.61% first-year return on $588k initial cash invested.
-17.61%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$10,887
Rent
-$8,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,887 income − $19,512 expenses = $8,625 out of pocket
Investment Breakdown
|
Purchase Price
$2712k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$588k
Downpayment
20%
$542k
Closing costs
1%
$27,124
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,887
Total Expenses
$19,512
Mortgage P&I
125%
$13,599
Property Taxes
11%
$1,198
Home Insurance
9%
$1,014
HOA
0%
$0
Property Management
12%
$1,306
CapEx
4%
$435
Vacancy
3%
$327
Maintenance
4%
$435
Other
11%
$1,198